[CHINWEL] YoY TTM Result on 31-Mar-2008 [#3]

Stock
[CHINWEL] CHIN WELL HOLDINGS BHD
Announcement Date
22-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Mar-2008 [#3]
Profit Trend
QoQ- 27.09%
YoY- 51.37%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
TTM Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 471,985 358,185 437,358 471,729 353,188 225,030 121,013 25.45%
PBT 34,803 25,373 18,606 15,965 16,518 25,060 21,317 8.50%
Tax -4,131 -7,192 -10,507 -4,483 -9,429 -6,817 -5,100 -3.44%
NP 30,672 18,181 8,099 11,482 7,089 18,243 16,217 11.20%
-
NP to SH 22,476 19,201 10,765 17,792 11,754 18,481 16,217 5.58%
-
Tax Rate 11.87% 28.35% 56.47% 28.08% 57.08% 27.20% 23.92% -
Total Cost 441,313 340,004 429,259 460,247 346,099 206,787 104,796 27.06%
-
Net Worth 282,999 274,683 267,544 250,349 251,353 248,495 0 -
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div 8,171 4,362 8,175 8,194 8,155 - - -
Div Payout % 36.36% 22.72% 75.94% 46.06% 69.39% - - -
Equity
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 282,999 274,683 267,544 250,349 251,353 248,495 0 -
NOSH 272,115 271,964 273,004 272,119 273,209 273,071 270,780 0.08%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 6.50% 5.08% 1.85% 2.43% 2.01% 8.11% 13.40% -
ROE 7.94% 6.99% 4.02% 7.11% 4.68% 7.44% 0.00% -
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 173.45 131.70 160.20 173.35 129.27 82.41 44.69 25.34%
EPS 8.26 7.06 3.94 6.54 4.30 6.77 5.99 5.49%
DPS 3.00 1.60 3.00 3.00 3.00 0.00 0.00 -
NAPS 1.04 1.01 0.98 0.92 0.92 0.91 0.00 -
Adjusted Per Share Value based on latest NOSH - 272,119
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 157.57 119.58 146.01 157.49 117.91 75.13 40.40 25.44%
EPS 7.50 6.41 3.59 5.94 3.92 6.17 5.41 5.59%
DPS 2.73 1.46 2.73 2.74 2.72 0.00 0.00 -
NAPS 0.9448 0.917 0.8932 0.8358 0.8391 0.8296 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 1.36 1.02 0.80 1.04 1.42 1.19 1.52 -
P/RPS 0.78 0.77 0.50 0.60 1.10 1.44 3.40 -21.74%
P/EPS 16.47 14.45 20.29 15.91 33.01 17.58 25.38 -6.95%
EY 6.07 6.92 4.93 6.29 3.03 5.69 3.94 7.46%
DY 2.21 1.57 3.75 2.88 2.11 0.00 0.00 -
P/NAPS 1.31 1.01 0.82 1.13 1.54 1.31 0.00 -
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 26/05/11 25/05/10 21/05/09 22/05/08 23/05/07 - - -
Price 1.55 1.00 1.18 1.01 1.56 0.00 0.00 -
P/RPS 0.89 0.76 0.74 0.58 1.21 0.00 0.00 -
P/EPS 18.77 14.16 29.93 15.45 36.26 0.00 0.00 -
EY 5.33 7.06 3.34 6.47 2.76 0.00 0.00 -
DY 1.94 1.60 2.54 2.97 1.92 0.00 0.00 -
P/NAPS 1.49 0.99 1.20 1.10 1.70 0.00 0.00 -

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment